2324 N Jefferson St Stillwater, Oklahoma, 74075-2101
3 bed • 1.5 bath • 8 guests • $70,000
Annual Revenue
$27,759
Profit (Cash Flow)
$6,498
Cap Rate
15.7%
Annual Revenue
AirDNA projects $224/night at 43% occupancy ($35,180)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.19% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.19%
Cap Rate
15.72%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$818
Deductible property tax
$3,500
Your total deduction
$5,203
Your adjusted annual income
$150,000 - $5,203 = $144,797
Taxes on $144,797 (30%)
$43,439
Your old tax bill
$45,000
Your new tax bill
$43,439
Estimated tax savings
$1,561
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com